La Sal Pass Rd Utah
4 bed • 2 bath • 8 guests
Est. $2,758/mo

Inquire about this property
Contact Agent
$41,053
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$16,151
Profit
Revenue
$41,053
Operating Expenses
$18,417
Operating Income
$22,636
Mortgage & Taxes
$38,788
Profit (Cash Flow)
-$16,151
$142,750
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$10,500
Closing Costs
$17,250
Total
$142,750
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.31%
Cap Rate
3.93%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$27,290
Deductible property tax
$5,692
Your total deduction
$74,564
Your adjusted annual income
$150,000 - $74,564 = $75,436
Taxes on $75,436 (30%)
$22,631
Your old tax bill
$45,000
Your new tax bill
$22,631
Estimated tax savings
$22,369
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com